[BGYEAR] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -72.47%
YoY- -414.32%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 184,386 170,800 172,573 129,244 144,663 165,826 198,272 -4.70%
PBT -79,190 -75,985 -38,578 -34,266 -17,796 -16,305 -14,565 207.61%
Tax 217 133 0 -131 -119 -97 55 148.65%
NP -78,973 -75,852 -38,578 -34,397 -17,915 -16,402 -14,510 207.83%
-
NP to SH -130,595 -127,474 -38,578 -39,150 -22,700 -21,249 -19,327 255.35%
-
Tax Rate - - - - - - - -
Total Cost 263,359 246,652 211,151 163,641 162,578 182,228 212,782 15.20%
-
Net Worth -67,642 -63,092 27,478 41,213 63,134 64,528 67,665 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -67,642 -63,092 27,478 41,213 63,134 64,528 67,665 -
NOSH 50,859 50,880 50,885 50,881 50,914 50,809 50,876 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -42.83% -44.41% -22.35% -26.61% -12.38% -9.89% -7.32% -
ROE 0.00% 0.00% -140.40% -94.99% -35.96% -32.93% -28.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 362.54 335.69 339.14 254.01 284.13 326.37 389.71 -4.68%
EPS -256.78 -250.53 -75.81 -76.94 -44.58 -41.82 -37.99 255.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.33 -1.24 0.54 0.81 1.24 1.27 1.33 -
Adjusted Per Share Value based on latest NOSH - 50,881
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 362.73 336.00 339.49 254.25 284.58 326.22 390.04 -4.70%
EPS -256.91 -250.77 -75.89 -77.02 -44.66 -41.80 -38.02 255.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.3307 -1.2412 0.5406 0.8108 1.242 1.2694 1.3311 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.43 0.39 0.57 0.58 0.67 1.07 -
P/RPS 0.03 0.13 0.11 0.22 0.20 0.21 0.27 -76.73%
P/EPS -0.04 -0.17 -0.51 -0.74 -1.30 -1.60 -2.82 -94.06%
EY -2,567.77 -582.64 -194.39 -134.99 -76.87 -62.42 -35.50 1613.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.72 0.70 0.47 0.53 0.80 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 30/11/12 28/08/12 28/05/12 28/02/12 29/11/11 25/08/11 -
Price 0.17 0.16 0.52 0.44 0.60 0.68 0.80 -
P/RPS 0.05 0.05 0.15 0.17 0.21 0.21 0.21 -61.41%
P/EPS -0.07 -0.06 -0.69 -0.57 -1.35 -1.63 -2.11 -89.56%
EY -1,510.45 -1,565.84 -145.80 -174.87 -74.31 -61.50 -47.49 893.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.96 0.54 0.48 0.54 0.60 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment